Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.37% first-year return on $173k initial cash invested.
-24.37%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,607
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $6,122 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,607
Total Expenses
$6,122
Mortgage P&I
134%
$3,494
Property Taxes
39%
$1,025
Home Insurance
10%
$248
HOA
4%
$104
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652